Flat
W6
2 beds
2 baths
Glenthorne Road, London. W6
London, England · W6
View property listing
Initial Investment
£249,250First YearProfit From Rental Income
£40,860
↗ 16%After 5 Years
Change In Property Value
£76,905
↗ 10%After 5 Years
Return On Investment
47%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £48,096 | £48,817 | £50,038 | £51,289 | £52,827 | £251,068 |
| Total Expenses | £39,677 | £39,872 | £40,108 | £40,349 | £40,617 | £200,623 |
| Profit Before Tax | £8,419 | £8,946 | £9,930 | £10,939 | £12,211 | £50,445 |
| Profit After Tax | £6,819 | £7,246 | £8,043 | £8,861 | £9,891 | £40,860 |
| Change In Property Value | £7 | £7 | £14,900 | £26,597 | £35,393 | £76,905 |
| Net Return | £6,826 | £7,253 | £22,944 | £35,458 | £45,284 | £117,765 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change